GUANGZHOU WONDFO BIOTECH CO.,LTD Financials Guangzhou Wondfo Biotech Co.,Ltd
Equities
300482
CNE100002102
Medical Equipment, Supplies & Distribution
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27.67 CNY | +3.79% |
|
+8.55% | -8.29% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 17,741 | 30,571 | 17,522 | 14,088 | 13,338 | 12,961 | - | - |
| Enterprise Value (EV) 1 | 17,741 | 30,571 | 17,522 | 14,088 | 13,338 | 12,961 | 12,961 | 12,961 |
| P/E ratio | 45.7 x | 47.7 x | 27.5 x | 11.8 x | 27.4 x | 20 x | 16.6 x | 12.7 x |
| Yield | 0.48% | - | - | - | 1.33% | 1.08% | 1.37% | - |
| Capitalization / Revenue | 8.49 x | 10.9 x | 5.21 x | 2.48 x | 4.82 x | 4.02 x | 3.32 x | 2.74 x |
| EV / Revenue | 8.49 x | 10.9 x | 5.21 x | 2.48 x | 4.82 x | 4.02 x | 3.32 x | 2.74 x |
| EV / EBITDA | 28.6 x | 34.5 x | 19.9 x | 8.7 x | 16.5 x | 14 x | 11.4 x | 9.32 x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 7.98 x | 11.2 x | 5.4 x | 3.34 x | 3.04 x | 2.32 x | 2.06 x | 1.71 x |
| Nbr of stocks (in thousands) | 445,502 | 445,485 | 444,952 | 442,034 | 442,084 | 468,413 | - | - |
| Reference price 2 | 39.82 | 68.62 | 39.38 | 31.87 | 30.17 | 27.67 | 27.67 | 27.67 |
| Announcement Date | 2/28/20 | 3/30/21 | 4/24/22 | 3/30/23 | 4/21/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,091 | 2,811 | 3,361 | 5,681 | 2,765 | 3,225 | 3,903 | 4,730 |
| EBITDA 1 | 620.8 | 885.5 | 881.6 | 1,619 | 806.2 | 928.6 | 1,139 | 1,390 |
| EBIT 1 | 500.2 | 740.1 | 691.9 | 1,368 | 549.1 | 729.3 | 894.2 | 1,150 |
| Operating Margin | 23.92% | 26.33% | 20.59% | 24.08% | 19.86% | 22.62% | 22.91% | 24.32% |
| Earnings before Tax (EBT) 1 | 502.2 | 730.9 | 680.5 | 1,365 | 540.8 | 725.1 | 890.1 | 1,146 |
| Net income 1 | 385.1 | 634.2 | 634.4 | 1,197 | 487.6 | 653 | 766 | 1,032 |
| Net margin | 18.42% | 22.56% | 18.88% | 21.07% | 17.64% | 20.25% | 19.63% | 21.82% |
| EPS 2 | 0.8722 | 1.438 | 1.430 | 2.710 | 1.100 | 1.385 | 1.670 | 2.185 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.1923 | - | - | - | 0.4000 | 0.3000 | 0.3800 | - |
| Announcement Date | 2/28/20 | 3/30/21 | 4/24/22 | 3/30/23 | 4/21/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 515.8 | 760.5 | 861.1 | 819 | 655 | 852 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - |
| Net income | 130.8 | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - |
| EPS | 0.3000 | 0.1500 | 0.1900 | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 8/15/23 | 10/25/23 | 4/21/24 | 4/22/24 | - | - | - |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 18.7% | 25.1% | 20.6% | 30.8% | 10.9% | 11.3% | 12.8% | 14.3% |
| ROA (Net income/ Total Assets) | - | 17.5% | 13.8% | - | - | 8.7% | 9.9% | - |
| Assets 1 | - | 3,625 | 4,581 | - | - | 7,505 | 7,737 | - |
| Book Value Per Share 2 | 4.990 | 6.140 | 7.290 | 9.530 | 9.920 | 11.90 | 13.50 | 16.20 |
| Cash Flow per Share 2 | 0.7000 | 2.380 | 1.490 | 3.780 | 0.7400 | 1.870 | 1.940 | 2.390 |
| Capex 1 | 179 | 419 | 456 | 583 | 432 | 505 | 302 | 335 |
| Capex / Sales | 8.57% | 14.92% | 13.58% | 10.26% | 15.62% | 15.65% | 7.74% | 7.09% |
| Announcement Date | 2/28/20 | 3/30/21 | 4/24/22 | 3/30/23 | 4/21/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
D+
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
27.67
CNY
Average target price
31.73
CNY
Spread / Average Target
+14.66%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -8.29% | 1.79B | |
| -0.60% | 12.63B | |
| -9.59% | 7.67B | |
| +1.82% | 5.42B | |
| +0.02% | 4.57B | |
| -47.68% | 3.51B | |
| +6.42% | 2.59B | |
| -14.59% | 2.05B | |
| +2.25% | 1.77B | |
| +4.65% | 1.62B |
- Stock Market
- Equities
- 300482 Stock
- Financials Guangzhou Wondfo Biotech Co.,Ltd
